Highlights

[TPC] QoQ TTM Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -119.74%    YoY -     -155.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 164,786 138,030 106,336 89,553 79,476 80,835 82,686 58.57%
  QoQ % 19.38% 29.81% 18.74% 12.68% -1.68% -2.24% -
  Horiz. % 199.29% 166.93% 128.60% 108.30% 96.12% 97.76% 100.00%
PBT 79 4,449 -1,256 -2,184 -493 -4,244 5,460 -94.11%
  QoQ % -98.22% 454.22% 42.49% -343.00% 88.38% -177.73% -
  Horiz. % 1.45% 81.48% -23.00% -40.00% -9.03% -77.73% 100.00%
Tax 659 48 1,026 158 -429 738 -1,544 -
  QoQ % 1,272.92% -95.32% 549.37% 136.83% -158.13% 147.80% -
  Horiz. % -42.68% -3.11% -66.45% -10.23% 27.78% -47.80% 100.00%
NP 738 4,497 -230 -2,026 -922 -3,506 3,916 -67.23%
  QoQ % -83.59% 2,055.22% 88.65% -119.74% 73.70% -189.53% -
  Horiz. % 18.85% 114.84% -5.87% -51.74% -23.54% -89.53% 100.00%
NP to SH 738 4,497 -230 -2,026 -922 -3,506 3,916 -67.23%
  QoQ % -83.59% 2,055.22% 88.65% -119.74% 73.70% -189.53% -
  Horiz. % 18.85% 114.84% -5.87% -51.74% -23.54% -89.53% 100.00%
Tax Rate -834.18 % -1.08 % - % - % - % - % 28.28 % -
  QoQ % -77,138.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,949.72% -3.82% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 164,048 133,533 106,566 91,579 80,398 84,341 78,770 63.30%
  QoQ % 22.85% 25.31% 16.37% 13.91% -4.68% 7.07% -
  Horiz. % 208.26% 169.52% 135.29% 116.26% 102.07% 107.07% 100.00%
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% -
  Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% -
  Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 220,833 3.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.57% 2.22% -
  Horiz. % 105.87% 105.87% 105.87% 105.87% 105.87% 102.22% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.45 % 3.26 % -0.22 % -2.26 % -1.16 % -4.34 % 4.74 % -79.28%
  QoQ % -86.20% 1,581.82% 90.27% -94.83% 73.27% -191.56% -
  Horiz. % 9.49% 68.78% -4.64% -47.68% -24.47% -91.56% 100.00%
ROE 0.93 % 5.20 % -0.32 % -2.89 % -1.31 % -5.18 % 5.91 % -70.95%
  QoQ % -82.12% 1,725.00% 88.93% -120.61% 74.71% -187.65% -
  Horiz. % 15.74% 87.99% -5.41% -48.90% -22.17% -87.65% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.48 59.04 45.48 38.30 33.99 35.81 37.44 52.64%
  QoQ % 19.38% 29.82% 18.75% 12.68% -5.08% -4.35% -
  Horiz. % 188.25% 157.69% 121.47% 102.30% 90.79% 95.65% 100.00%
EPS 0.32 1.92 -0.10 -0.87 -0.39 -1.55 1.77 -68.13%
  QoQ % -83.33% 2,020.00% 88.51% -123.08% 74.84% -187.57% -
  Horiz. % 18.08% 108.47% -5.65% -49.15% -22.03% -87.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 0.3000 8.73%
  QoQ % -8.11% 19.35% 3.33% 0.00% 0.00% 0.00% -
  Horiz. % 113.33% 123.33% 103.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,835
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.47 59.03 45.47 38.30 33.99 34.57 35.36 58.57%
  QoQ % 19.38% 29.82% 18.72% 12.68% -1.68% -2.23% -
  Horiz. % 199.29% 166.94% 128.59% 108.31% 96.13% 97.77% 100.00%
EPS 0.32 1.92 -0.10 -0.87 -0.39 -1.50 1.67 -66.86%
  QoQ % -83.33% 2,020.00% 88.51% -123.08% 74.00% -189.82% -
  Horiz. % 19.16% 114.97% -5.99% -52.10% -23.35% -89.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3399 0.3699 0.3099 0.2999 0.2999 0.2896 0.2833 12.95%
  QoQ % -8.11% 19.36% 3.33% 0.00% 3.56% 2.22% -
  Horiz. % 119.98% 130.57% 109.39% 105.86% 105.86% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 0.4950 -
P/RPS 0.55 0.64 0.85 1.12 1.19 1.35 1.32 -44.30%
  QoQ % -14.06% -24.71% -24.11% -5.88% -11.85% 2.27% -
  Horiz. % 41.67% 48.48% 64.39% 84.85% 90.15% 102.27% 100.00%
P/EPS 121.97 19.76 -391.35 -49.62 -102.70 -31.23 27.91 168.02%
  QoQ % 517.26% 105.05% -688.69% 51.68% -228.85% -211.90% -
  Horiz. % 437.01% 70.80% -1,402.19% -177.79% -367.97% -111.90% 100.00%
EY 0.82 5.06 -0.26 -2.02 -0.97 -3.20 3.58 -62.67%
  QoQ % -83.79% 2,046.15% 87.13% -108.25% 69.69% -189.39% -
  Horiz. % 22.91% 141.34% -7.26% -56.42% -27.09% -89.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 1.03 1.24 1.43 1.35 1.62 1.65 -22.36%
  QoQ % 9.71% -16.94% -13.29% 5.93% -16.67% -1.82% -
  Horiz. % 68.48% 62.42% 75.15% 86.67% 81.82% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 -
P/RPS 0.51 0.60 0.88 1.02 1.21 1.28 1.34 -47.57%
  QoQ % -15.00% -31.82% -13.73% -15.70% -5.47% -4.48% -
  Horiz. % 38.06% 44.78% 65.67% 76.12% 90.30% 95.52% 100.00%
P/EPS 114.05 18.46 -406.60 -45.00 -103.97 -29.62 28.20 154.49%
  QoQ % 517.82% 104.54% -803.56% 56.72% -251.01% -205.04% -
  Horiz. % 404.43% 65.46% -1,441.84% -159.57% -368.69% -105.04% 100.00%
EY 0.88 5.42 -0.25 -2.22 -0.96 -3.38 3.55 -60.64%
  QoQ % -83.76% 2,268.00% 88.74% -131.25% 71.60% -195.21% -
  Horiz. % 24.79% 152.68% -7.04% -62.54% -27.04% -95.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 0.96 1.29 1.30 1.37 1.53 1.67 -26.20%
  QoQ % 10.42% -25.58% -0.77% -5.11% -10.46% -8.38% -
  Horiz. % 63.47% 57.49% 77.25% 77.84% 82.04% 91.62% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers